[ULICORP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.14%
YoY- 206.87%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 138,066 147,115 161,068 108,333 97,016 78,843 60,469 14.74%
PBT 31,776 25,586 15,318 13,642 -10,804 19,991 14,596 13.83%
Tax -8,607 -5,954 -3,044 -4,796 2,527 -5,524 -3,944 13.88%
NP 23,169 19,632 12,274 8,846 -8,277 14,467 10,652 13.82%
-
NP to SH 23,169 19,632 12,274 8,846 -8,277 14,467 10,652 13.82%
-
Tax Rate 27.09% 23.27% 19.87% 35.16% - 27.63% 27.02% -
Total Cost 114,897 127,483 148,794 99,487 105,293 64,376 49,817 14.93%
-
Net Worth 143,477 123,792 106,038 94,949 86,949 91,142 39,981 23.72%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,981 - 3,961 1,322 - - - -
Div Payout % 8.55% - 32.27% 14.94% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 143,477 123,792 106,038 94,949 86,949 91,142 39,981 23.72%
NOSH 131,945 131,834 132,052 132,057 131,741 132,090 39,981 22.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.78% 13.34% 7.62% 8.17% -8.53% 18.35% 17.62% -
ROE 16.15% 15.86% 11.58% 9.32% -9.52% 15.87% 26.64% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.64 111.59 121.97 82.03 73.64 59.69 151.24 -5.95%
EPS 17.56 14.89 9.29 6.70 -6.28 10.95 26.64 -6.70%
DPS 1.50 0.00 3.00 1.00 0.00 0.00 0.00 -
NAPS 1.0874 0.939 0.803 0.719 0.66 0.69 1.00 1.40%
Adjusted Per Share Value based on latest NOSH - 132,057
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.39 67.55 73.95 49.74 44.54 36.20 27.76 14.74%
EPS 10.64 9.01 5.64 4.06 -3.80 6.64 4.89 13.82%
DPS 0.91 0.00 1.82 0.61 0.00 0.00 0.00 -
NAPS 0.6588 0.5684 0.4869 0.4359 0.3992 0.4185 0.1836 23.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.73 0.31 0.38 0.60 0.31 1.03 1.88 -
P/RPS 0.70 0.28 0.31 0.73 0.42 1.73 1.24 -9.08%
P/EPS 4.16 2.08 4.09 8.96 -4.93 9.40 7.06 -8.43%
EY 24.05 48.04 24.46 11.16 -20.27 10.63 14.17 9.21%
DY 2.05 0.00 7.89 1.67 0.00 0.00 0.00 -
P/NAPS 0.67 0.33 0.47 0.83 0.47 1.49 1.88 -15.79%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 19/05/09 23/05/08 25/05/07 29/05/06 25/05/05 20/05/04 -
Price 0.66 0.39 0.41 0.77 0.36 1.00 1.77 -
P/RPS 0.63 0.35 0.34 0.94 0.49 1.68 1.17 -9.79%
P/EPS 3.76 2.62 4.41 11.49 -5.73 9.13 6.64 -9.03%
EY 26.61 38.18 22.67 8.70 -17.45 10.95 15.05 9.95%
DY 2.27 0.00 7.32 1.30 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.51 1.07 0.55 1.45 1.77 -16.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment